Highlights

[PTARAS] YoY TTM Result on 2011-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     13.40%    YoY -     40.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 248,939 184,412 173,829 168,383 96,225 119,553 159,291 7.72%
  YoY % 34.99% 6.09% 3.23% 74.99% -19.51% -24.95% -
  Horiz. % 156.28% 115.77% 109.13% 105.71% 60.41% 75.05% 100.00%
PBT 74,665 69,685 55,833 51,572 34,196 24,451 18,101 26.63%
  YoY % 7.15% 24.81% 8.26% 50.81% 39.86% 35.08% -
  Horiz. % 412.49% 384.98% 308.45% 284.91% 188.92% 135.08% 100.00%
Tax -18,015 -15,448 -13,750 -10,992 -5,277 -4,785 -7,855 14.83%
  YoY % -16.62% -12.35% -25.09% -108.30% -10.28% 39.08% -
  Horiz. % 229.34% 196.66% 175.05% 139.94% 67.18% 60.92% 100.00%
NP 56,650 54,237 42,083 40,580 28,919 19,666 10,246 32.96%
  YoY % 4.45% 28.88% 3.70% 40.32% 47.05% 91.94% -
  Horiz. % 552.90% 529.35% 410.73% 396.06% 282.25% 191.94% 100.00%
NP to SH 56,650 54,237 42,083 40,580 28,919 19,666 10,246 32.96%
  YoY % 4.45% 28.88% 3.70% 40.32% 47.05% 91.94% -
  Horiz. % 552.90% 529.35% 410.73% 396.06% 282.25% 191.94% 100.00%
Tax Rate 24.13 % 22.17 % 24.63 % 21.31 % 15.43 % 19.57 % 43.40 % -9.32%
  YoY % 8.84% -9.99% 15.58% 38.11% -21.15% -54.91% -
  Horiz. % 55.60% 51.08% 56.75% 49.10% 35.55% 45.09% 100.00%
Total Cost 192,289 130,175 131,746 127,803 67,306 99,887 149,045 4.34%
  YoY % 47.72% -1.19% 3.09% 89.88% -32.62% -32.98% -
  Horiz. % 129.01% 87.34% 88.39% 85.75% 45.16% 67.02% 100.00%
Net Worth 324,401 284,116 241,200 159,862 203,975 180,362 149,349 13.79%
  YoY % 14.18% 17.79% 50.88% -21.63% 13.09% 20.76% -
  Horiz. % 217.21% 190.24% 161.50% 107.04% 136.58% 120.76% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 24,026 20,038 16,049 15,234 12,039 7,997 9,422 16.88%
  YoY % 19.90% 24.86% 5.35% 26.54% 50.54% -15.12% -
  Horiz. % 254.99% 212.67% 170.33% 161.68% 127.78% 84.88% 100.00%
Div Payout % 42.41 % 36.95 % 38.14 % 37.54 % 41.63 % 40.67 % 91.96 % -12.10%
  YoY % 14.78% -3.12% 1.60% -9.82% 2.36% -55.77% -
  Horiz. % 46.12% 40.18% 41.47% 40.82% 45.27% 44.23% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 324,401 284,116 241,200 159,862 203,975 180,362 149,349 13.79%
  YoY % 14.18% 17.79% 50.88% -21.63% 13.09% 20.76% -
  Horiz. % 217.21% 190.24% 161.50% 107.04% 136.58% 120.76% 100.00%
NOSH 161,393 159,616 80,400 79,931 79,990 80,880 72,499 14.26%
  YoY % 1.11% 98.53% 0.59% -0.07% -1.10% 11.56% -
  Horiz. % 222.61% 220.16% 110.90% 110.25% 110.33% 111.56% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 22.76 % 29.41 % 24.21 % 24.10 % 30.05 % 16.45 % 6.43 % 23.44%
  YoY % -22.61% 21.48% 0.46% -19.80% 82.67% 155.83% -
  Horiz. % 353.97% 457.39% 376.52% 374.81% 467.34% 255.83% 100.00%
ROE 17.46 % 19.09 % 17.45 % 25.38 % 14.18 % 10.90 % 6.86 % 16.84%
  YoY % -8.54% 9.40% -31.25% 78.98% 30.09% 58.89% -
  Horiz. % 254.52% 278.28% 254.37% 369.97% 206.71% 158.89% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 154.24 115.53 216.21 210.66 120.30 147.82 219.71 -5.72%
  YoY % 33.51% -46.57% 2.63% 75.11% -18.62% -32.72% -
  Horiz. % 70.20% 52.58% 98.41% 95.88% 54.75% 67.28% 100.00%
EPS 35.10 33.98 52.34 50.77 36.15 24.32 14.13 16.37%
  YoY % 3.30% -35.08% 3.09% 40.44% 48.64% 72.12% -
  Horiz. % 248.41% 240.48% 370.42% 359.31% 255.84% 172.12% 100.00%
DPS 15.00 12.55 20.00 19.00 15.00 10.00 13.00 2.41%
  YoY % 19.52% -37.25% 5.26% 26.67% 50.00% -23.08% -
  Horiz. % 115.38% 96.54% 153.85% 146.15% 115.38% 76.92% 100.00%
NAPS 2.0100 1.7800 3.0000 2.0000 2.5500 2.2300 2.0600 -0.41%
  YoY % 12.92% -40.67% 50.00% -21.57% 14.35% 8.25% -
  Horiz. % 97.57% 86.41% 145.63% 97.09% 123.79% 108.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 150.09 111.18 104.80 101.52 58.01 72.08 96.04 7.72%
  YoY % 35.00% 6.09% 3.23% 75.00% -19.52% -24.95% -
  Horiz. % 156.28% 115.76% 109.12% 105.71% 60.40% 75.05% 100.00%
EPS 34.15 32.70 25.37 24.47 17.44 11.86 6.18 32.95%
  YoY % 4.43% 28.89% 3.68% 40.31% 47.05% 91.91% -
  Horiz. % 552.59% 529.13% 410.52% 395.95% 282.20% 191.91% 100.00%
DPS 14.49 12.08 9.68 9.18 7.26 4.82 5.68 16.88%
  YoY % 19.95% 24.79% 5.45% 26.45% 50.62% -15.14% -
  Horiz. % 255.11% 212.68% 170.42% 161.62% 127.82% 84.86% 100.00%
NAPS 1.9558 1.7129 1.4542 0.9638 1.2298 1.0874 0.9004 13.79%
  YoY % 14.18% 17.79% 50.88% -21.63% 13.10% 20.77% -
  Horiz. % 217.21% 190.24% 161.51% 107.04% 136.58% 120.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.7300 2.8600 3.0800 2.1700 1.9100 1.3200 1.0500 -
P/RPS 2.42 2.48 1.42 1.03 1.59 0.89 0.48 30.93%
  YoY % -2.42% 74.65% 37.86% -35.22% 78.65% 85.42% -
  Horiz. % 504.17% 516.67% 295.83% 214.58% 331.25% 185.42% 100.00%
P/EPS 10.63 8.42 5.88 4.27 5.28 5.43 7.43 6.15%
  YoY % 26.25% 43.20% 37.70% -19.13% -2.76% -26.92% -
  Horiz. % 143.07% 113.32% 79.14% 57.47% 71.06% 73.08% 100.00%
EY 9.41 11.88 16.99 23.40 18.93 18.42 13.46 -5.79%
  YoY % -20.79% -30.08% -27.39% 23.61% 2.77% 36.85% -
  Horiz. % 69.91% 88.26% 126.23% 173.85% 140.64% 136.85% 100.00%
DY 4.02 4.39 6.49 8.76 7.85 7.58 12.38 -17.09%
  YoY % -8.43% -32.36% -25.91% 11.59% 3.56% -38.77% -
  Horiz. % 32.47% 35.46% 52.42% 70.76% 63.41% 61.23% 100.00%
P/NAPS 1.86 1.61 1.03 1.09 0.75 0.59 0.51 24.06%
  YoY % 15.53% 56.31% -5.50% 45.33% 27.12% 15.69% -
  Horiz. % 364.71% 315.69% 201.96% 213.73% 147.06% 115.69% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 12/02/14 18/02/13 21/02/12 10/02/11 05/02/10 06/02/09 -
Price 4.3600 2.8500 2.9300 2.5300 2.0700 1.6100 1.0300 -
P/RPS 2.83 2.47 1.36 1.20 1.72 1.09 0.47 34.86%
  YoY % 14.57% 81.62% 13.33% -30.23% 57.80% 131.91% -
  Horiz. % 602.13% 525.53% 289.36% 255.32% 365.96% 231.91% 100.00%
P/EPS 12.42 8.39 5.60 4.98 5.73 6.62 7.29 9.28%
  YoY % 48.03% 49.82% 12.45% -13.09% -13.44% -9.19% -
  Horiz. % 170.37% 115.09% 76.82% 68.31% 78.60% 90.81% 100.00%
EY 8.05 11.92 17.86 20.07 17.47 15.10 13.72 -8.50%
  YoY % -32.47% -33.26% -11.01% 14.88% 15.70% 10.06% -
  Horiz. % 58.67% 86.88% 130.17% 146.28% 127.33% 110.06% 100.00%
DY 3.44 4.41 6.83 7.51 7.25 6.21 12.62 -19.47%
  YoY % -22.00% -35.43% -9.05% 3.59% 16.75% -50.79% -
  Horiz. % 27.26% 34.94% 54.12% 59.51% 57.45% 49.21% 100.00%
P/NAPS 2.17 1.60 0.98 1.27 0.81 0.72 0.50 27.70%
  YoY % 35.62% 63.27% -22.83% 56.79% 12.50% 44.00% -
  Horiz. % 434.00% 320.00% 196.00% 254.00% 162.00% 144.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers